Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.03% first-year return on $104k initial cash invested.
-28.03%
Cash On Cash
-0.91%
Cap Rate
-0.15
DSCR
$559
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$559 income − $2,982 expenses = $2,423 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,660
Closing costs
1%
$4,083
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$559
Total Expenses
$2,982
Mortgage P&I
374%
$2,093
Property Taxes
70%
$392
Home Insurance
26%
$144
HOA
15%
$85
Property Management
15%
$84
CapEx
4%
$22
Vacancy
0%
$0
Maintenance
4%
$22
Other
25%
$140